| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
60 |
| Equity
Latest Equity |
39.21 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
115.32 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
525.21 |
| Net Profit
Full Year Net Profit |
15.9 |
| Full Year CPS
Full Year Cash Per Share |
5.3 |
| Earning Per Share
Full Year Earning Per Share |
4.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Jun 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
120.3 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
39.4 |
| Networth
Full Year Return on Networth |
10.92 |
| Price/Book Value
Price to Book value |
3.959391 |
| Yearly PE ratio
Full Year Price to Earning per share |
38.5 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
29.5 |
| Bse value
BSE Value in lakhs |
6.23 |
| Nse value
NSE Value in lakhs |
139.3 |
| High
52 week high |
179 |
| Low
52 week low |
122 |
| Price
NSE Current market price |
155 |
| CPM
Current market price |
156 |
| Market cap
BSE / NSE Market Cap |
610.18 |
| Net profit
Latest Quarter Net Profit |
6.28 |
| Net profit variance
Latest Quarter Net Profit variance |
17 |
| Result year
Trailing latest month |
Jun 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
315.62 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
24.82 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
7.87 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
28.8 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
5.44 |
| TTM NP
Trailing Twelve 12 month Net Profit |
8.05 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
36.99 |
| TTM EPS
Trailing Twelve 12 month EPS |
4.29 |
| TTM PE
Trailing Twelve 12 month PE |
36.27 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
4.74 |
| Equity
Latest Equity |
39.21 |
| LTP
Latest Price (BSE/NSE) |
156 |
| Gross block
Latest Gross Block |
83.22 |
| Loans
Total loans |
102.42 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
6.9 |
| Year GPM
Full Year Gross Profit Margin |
5.2 |
| Quarter OPM
Latest quater Operation Profit Margin |
10.8 |
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 100 | 96 | 94 | 115 | 150 | 143 | 117 | 120 |
| YOY Sales Growth % | 4% | 59% | 45% | 28% | 49% | 48% | 25% | 4% |
| Gross Sales | 100 | 96 | 94 | 115 | 150 | 143 | 117 | 120 |
| + Expenses | 91 | 89 | 90 | 104 | 138 | 133 | 114 | 107 |
| Material Cost % | 74% | 77% | 96% | 81% | 97% | 83% | 100% | 92% |
| Raw Material Cost | 73 | 72 | 83 | 89 | 131 | 113 | 108 | 100 |
| Change in Inventory | 0 | 2 | 7 | 4 | 15 | 4 | 10 | 10 |
| Manufacturing Cost % | 16% | 16% | 12% | 15% | 13% | 15% | 11% | 13% |
| Employee Cost % | 2% | 2% | 2% | 2% | 1% | 2% | 2% | 2% |
| Other Cost % | -1% | -4% | -15% | -7% | -19% | -6% | -16% | -17% |
| Raw Materials % | 73% | 75% | 89% | 78% | 87% | 80% | 92% | 83% |
| Stock Adjustments % | -0% | -2% | -7% | -4% | -10% | -3% | -8% | -9% |
| Other Manufacturing Expenses % | 16% | 16% | 12% | 15% | 13% | 15% | 11% | 13% |
| Operating Profit | 9 | 8 | 4 | 11 | 12 | 10 | 3 | 13 |
| OPM % | 9% | 8% | 4% | 10% | 8% | 7% | 3% | 11% |
| + Other Income | 0 | 0 | 1 | 0 | 0 | 2 | 1 | 0 |
| Miscellaneous Income | 0 | 0 | 1 | 0 | 0 | 2 | 1 | 0 |
| Interest | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Profit before tax | 5 | 4 | 1 | 7 | 8 | 7 | 0 | 9 |
| + Tax % | 31% | 27% | 26% | 28% | 30% | 29% | 69% | 29% |
| Current Tax | 2 | 1 | 0 | 2 | 2 | 2 | 0 | 3 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 4 | 3 | 1 | 5 | 6 | 5 | 0 | 6 |
| Net Profit After Minority Interest | 4 | 3 | 1 | 5 | 6 | 5 | 0 | 6 |
| EPS in Rs | 1.56 | 1.10 | 0.15 | 1.39 | 1.46 | 1.21 | 0.01 | 1.60 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 161 | 149 | 196 | 202 | 253 | 249 | 334 | 303 | 381 | 525 |
| Sales Growth % | -8% | 32% | 3% | 25% | -2% | 34% | -9% | 26% | 38% | |
| Gross Sales | 147 | 145 | 194 | 200 | 251 | 247 | 333 | 302 | 381 | 525 |
| Other Operating Income | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 155 | 141 | 185 | 190 | 242 | 236 | 316 | 282 | 353 | 489 |
| Material Cost % | 76% | 75% | 73% | 72% | 77% | 70% | 73% | 76% | 75% | 78% |
| Raw Material Cost | 120 | 118 | 154 | 157 | 198 | 164 | 254 | 244 | 295 | 442 |
| Change in Inventory | 2 | -6 | -10 | -12 | -3 | 11 | -9 | -14 | -9 | -33 |
| Manufacturing Cost % | 8% | 9% | 9% | 8% | 7% | 8% | 7% | 7% | 5% | 6% |
| Employee Cost % | 4% | 5% | 4% | 5% | 4% | 3% | 2% | 2% | 2% | 2% |
| Other Cost % | 8% | 7% | 8% | 9% | 8% | 13% | 12% | 8% | 10% | 8% |
| Raw Materials % | 74% | 79% | 78% | 78% | 78% | 66% | 76% | 80% | 77% | 84% |
| Stock Adjustments % | -1% | 4% | 5% | 6% | 1% | -5% | 3% | 5% | 2% | 6% |
| Power & Fuel % | 3% | 4% | 3% | 3% | 2% | 2% | 2% | 2% | 2% | 1% |
| Other Manufacturing Expenses % | 5% | 5% | 5% | 5% | 5% | 6% | 5% | 4% | 3% | 4% |
| Selling & Administration % | 6% | 7% | 8% | 8% | 7% | 13% | 10% | 8% | 9% | 7% |
| Miscellaneous Expenses % | 2% | 0% | 0% | 1% | 0% | 0% | 1% | 0% | 1% | 0% |
| Operating Profit | 6 | 8 | 11 | 12 | 11 | 13 | 18 | 21 | 29 | 36 |
| OPM % | 4% | 5% | 6% | 6% | 4% | 5% | 6% | 7% | 7% | 7% |
| + Other Income | 4 | 1 | 1 | 2 | 2 | 1 | 3 | 1 | 2 | 3 |
| Miscellaneous Income | 4 | 3 | 1 | 2 | 2 | 1 | 3 | 1 | 2 | 3 |
| Interest | 5 | 4 | 6 | 8 | 6 | 7 | 9 | 10 | 11 | 12 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 |
| Profit before tax | 3 | 2 | 4 | 3 | 4 | 5 | 9 | 8 | 14 | 23 |
| + Tax % | 34% | 31% | 18% | 31% | 34% | 23% | 28% | 23% | 29% | 29% |
| Current Tax | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 4 | 7 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 2 | 1 | 3 | 2 | 3 | 3 | 7 | 6 | 10 | 16 |
| Profit Growth % | -22% | 120% | -39% | 44% | 36% | 88% | -10% | 69% | 60% | |
| Net Profit After Minority Interest | 0 | 0 | 0 | 0 | 0 | 3 | 7 | 6 | 10 | 16 |
| EPS in Rs | 1.45 | 2.72 | 2.46 | 2.62 | 4.06 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 22 | 22 | 22 | 22 | 22 | 24 | 24 | 24 | 38 | 39 |
| Reserves | 27 | 28 | 31 | 33 | 35 | 46 | 55 | 60 | 99 | 115 |
| + Borrowings | 30 | 43 | 55 | 58 | 82 | 89 | 89 | 96 | 113 | 126 |
| Secured Borrowings | 2 | 3 | 8 | 3 | 10 | 7 | 8 | 6 | 4 | 23 |
| Unsecured Borrowings | 28 | 39 | 47 | 54 | 72 | 82 | 81 | 89 | 109 | 102 |
| + Other Liabilities | 17 | 17 | 34 | 40 | 42 | 27 | 30 | 24 | 30 | 36 |
| Current Liabilities | 14 | 19 | 28 | 33 | 36 | 23 | 25 | 19 | 25 | 31 |
| Provisions | 2 | 2 | 5 | 5 | 6 | 6 | 6 | 4 | 6 | 8 |
| Other liability items | 5 | 1 | 9 | 9 | 8 | 6 | 5 | 5 | 4 | 4 |
| Total Liabilities | 96 | 110 | 142 | 152 | 181 | 186 | 198 | 204 | 279 | 316 |
| + Fixed Assets | 36 | 37 | 43 | 42 | 42 | 46 | 49 | 46 | 43 | 46 |
| Gross Block | 39 | 42 | 52 | 53 | 57 | 65 | 72 | 74 | 76 | 83 |
| Accumulated Depreciation | 3 | 5 | 8 | 12 | 15 | 19 | 23 | 28 | 33 | 37 |
| CWIP | 0 | 1 | 0 | 2 | 2 | 3 | 1 | 2 | 2 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 60 | 72 | 98 | 109 | 137 | 138 | 147 | 156 | 234 | 269 |
| Inventories | 35 | 35 | 41 | 54 | 65 | 55 | 55 | 67 | 75 | 108 |
| Trade receivables | 13 | 23 | 42 | 39 | 42 | 57 | 56 | 57 | 97 | 100 |
| Cash Equivalents | 5 | 5 | 6 | 3 | 4 | 6 | 12 | 5 | 26 | 20 |
| Loans n Advances | 8 | 10 | 11 | 12 | 20 | 15 | 18 | 21 | 29 | 31 |
| Other asset items | -1 | -1 | -1 | 1 | 5 | 6 | 6 | 7 | 7 | 9 |
| Total Assets | 96 | 110 | 142 | 152 | 181 | 186 | 198 | 204 | 279 | 316 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 7 | -3 | -3 | 7 | -11 | 2 | 17 | -2 | -26 | 1 |
| Profit from Operations | 14 | 22 | 22 | 30 | 39 | |||||
| Working Capital Changes | -12 | -3 | -22 | -52 | -31 | |||||
| Profit Before Tax & Extraordinary Items | 3 | 2 | 4 | 3 | 4 | 5 | 9 | 8 | 14 | 23 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 5 |
| Interest (Net) | 0 | 4 | 5 | 7 | 6 | 6 | 8 | 9 | 11 | 12 |
| Dividend Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit / Loss on Sale of Investments | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Provisions & Write-offs (Net) | 3 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 3 | -10 | -19 | -3 | -7 | -15 | 1 | 0 | -41 | -3 |
| Inventories | 1 | 0 | -6 | -13 | -11 | 10 | 0 | -12 | -9 | -33 |
| Trade Payables | -4 | 5 | 9 | 4 | 3 | -14 | 3 | -4 | 4 | 3 |
| Loans & Advances | -3 | -2 | -1 | 2 | -6 | 5 | -1 | 2 | 1 | -1 |
| Direct Taxes Paid | -1 | -1 | 0 | -1 | 0 | -1 | -2 | -1 | -4 | -7 |
| + Cash from Investing Activity | 0 | -4 | -9 | -3 | -6 | -8 | -6 | -2 | -2 | -9 |
| Purchase of Fixed Assets | -3 | -4 | -10 | -2 | -4 | -7 | -8 | -2 | -2 | -7 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital WIP | 0 | -1 | 0 | -1 | -1 | 0 | 1 | 0 | 0 | 1 |
| Interest Received | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investment in Group Companies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others | 3 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -3 |
| + Cash from Financing Activity | -8 | 3 | 13 | -5 | 17 | 9 | -7 | -4 | 48 | 3 |
| Proceeds from Other Long-Term Borrowings | 0 | 2 | 7 | 0 | 9 | 0 | 0 | 0 | 0 | 21 |
| Proceeds from Short-Term Borrowings | 0 | 6 | 11 | 3 | 15 | 12 | 2 | 10 | 18 | 0 |
| Share Application Money | 0 | 0 | 0 | 0 | 0 | 10 | 2 | 0 | 43 | 3 |
| Repayment of Long-Term Borrowings | -3 | 0 | 0 | 0 | -2 | -5 | -2 | -4 | -2 | 0 |
| Repayment of Short-Term Borrowings | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 |
| Dividend Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 |
| Interest Paid | -6 | -9 | -9 | -11 | -12 | |||||
| Others | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 |
| Net Cash Flow | -1 | -3 | 1 | 0 | 0 | 3 | 4 | -7 | 20 | -5 |